Annual report

Period2022-02-01 → 2023-01-31
Filed2023-04-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100QOT8 (2023-05-09).

Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥5.5bn2022-02-01 → 2023-01-31Cons.Net sales
Revenue¥6.0bn2021-02-01 → 2022-01-31Cons.Net sales
Revenue¥3.7bn2020-02-01 → 2021-01-31dCons.Net sales (5-year summary)
Revenue¥3.4bn2019-02-01 → 2020-01-31dCons.Net sales (5-year summary)
Revenue¥4.9bn2018-02-01 → 2019-01-31dCons.Net sales (5-year summary)
Operating income−¥216m2022-02-01 → 2023-01-31Cons.Operating income
Operating income¥489m2021-02-01 → 2022-01-31Cons.Operating income
Ordinary income−¥95m2022-02-01 → 2023-01-31Cons.Ordinary income
Ordinary income¥721m2021-02-01 → 2022-01-31Cons.Ordinary income
Ordinary income¥213m2020-02-01 → 2021-01-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥97m2019-02-01 → 2020-01-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥495m2018-02-01 → 2019-01-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥95m2022-02-01 → 2023-01-31Cons.Income before income taxes
Profit before tax¥2.0bn2021-02-01 → 2022-01-31Cons.Income before income taxes
Net income (owners)−¥64m2022-02-01 → 2023-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.4bn2021-02-01 → 2022-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥143m2020-02-01 → 2021-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥60m2019-02-01 → 2020-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥622m2018-02-01 → 2019-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥64m2022-02-01 → 2023-01-31Cons.Profit loss
Net income¥1.4bn2021-02-01 → 2022-01-31Cons.Profit loss
Total assets¥8.4bnat 2023-01-31Cons.Assets
Total assets¥9.0bnat 2022-01-31Cons.Assets
Total assets¥6.0bnat 2021-01-31dCons.Total assets (5-year summary)
Total assets¥4.9bnat 2020-01-31dCons.Total assets (5-year summary)
Total assets¥4.6bnat 2019-01-31dCons.Total assets (5-year summary)
Total liabilities¥4.0bnat 2023-01-31Cons.Liabilities
Total liabilities¥4.7bnat 2022-01-31Cons.Liabilities
Net assets / equity¥4.4bnat 2023-01-31Cons.Net assets
Net assets / equity¥4.3bnat 2022-01-31Cons.Net assets
Net assets / equity¥2.6bnat 2021-01-31dCons.Net assets
Net assets / equity¥2.5bnat 2020-01-31dCons.Net assets (5-year summary)
Net assets / equity¥2.6bnat 2019-01-31dCons.Net assets (5-year summary)
Cash and deposits¥1.3bnat 2023-01-31Cons.Cash and deposits
Cash and deposits¥2.1bnat 2022-01-31Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2023-01-31Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2022-01-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2021-01-31dCons.Cash and cash equivalents
Cash & equivalents¥939mat 2020-01-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.0bnat 2019-01-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥355m2022-02-01 → 2023-01-31Cons.Net cash provided by used in operating activities
Operating cash flow¥538m2021-02-01 → 2022-01-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥109m2020-02-01 → 2021-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥154m2019-02-01 → 2020-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.8bn2018-02-01 → 2019-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥515m2022-02-01 → 2023-01-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥33m2021-02-01 → 2022-01-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥101m2020-02-01 → 2021-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2.5bn2019-02-01 → 2020-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥298m2018-02-01 → 2019-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥85m2022-02-01 → 2023-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥250m2021-02-01 → 2022-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥638m2020-02-01 → 2021-01-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.6bn2019-02-01 → 2020-01-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥777m2018-02-01 → 2019-01-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-7.332022-02-01 → 2023-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥165.482021-02-01 → 2022-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥17.332020-02-01 → 2021-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.292019-02-01 → 2020-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥75.252018-02-01 → 2019-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥162.732021-02-01 → 2022-01-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥75.242018-02-01 → 2019-01-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥493.05at 2023-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥493.97at 2022-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥315.08at 2021-01-31dCons.Net assets per share (5-year summary)
Net assets per share¥308.57at 2020-01-31dCons.Net assets per share (5-year summary)
Net assets per share¥317.49at 2019-01-31dCons.Net assets per share (5-year summary)
Equity ratio51.8%at 2023-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio47.6%at 2022-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio43.0%at 2021-01-31dCons.Equity to asset ratio (5-year summary)
Equity ratio51.4%at 2020-01-31dCons.Equity to asset ratio (5-year summary)
Equity ratio57.2%at 2019-01-31dCons.Equity to asset ratio (5-year summary)
ROE-1.5%2022-02-01 → 2023-01-31Cons.Rate of return on equity (5-year summary)
ROE40.6%2021-02-01 → 2022-01-31Cons.Rate of return on equity (5-year summary)
ROE5.6%2020-02-01 → 2021-01-31dCons.Rate of return on equity (5-year summary)
ROE2.3%2019-02-01 → 2020-01-31dCons.Rate of return on equity (5-year summary)
ROE23.8%2018-02-01 → 2019-01-31dCons.Rate of return on equity (5-year summary)
Employees115at 2023-01-31Cons.Number of employees
Employees99at 2022-01-31Cons.Number of employees
Employees94at 2021-01-31dCons.Number of employees
Employees90at 2020-01-31dCons.Number of employees
Employees83at 2019-01-31dCons.Number of employees
Revenue¥4.5bn2022-02-01 → 2023-01-31StandaloneNet sales
Revenue¥5.1bn2021-02-01 → 2022-01-31StandaloneNet sales
Revenue¥3.4bn2020-02-01 → 2021-01-31dStandaloneNet sales (5-year summary)
Revenue¥3.3bn2019-02-01 → 2020-01-31dStandaloneNet sales (5-year summary)
Revenue¥4.8bn2018-02-01 → 2019-01-31dStandaloneNet sales (5-year summary)
Operating income−¥303m2022-02-01 → 2023-01-31StandaloneOperating income
Operating income¥463m2021-02-01 → 2022-01-31StandaloneOperating income
Ordinary income−¥174m2022-02-01 → 2023-01-31StandaloneOrdinary income
Ordinary income¥582m2021-02-01 → 2022-01-31StandaloneOrdinary income
Ordinary income¥213m2020-02-01 → 2021-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥106m2019-02-01 → 2020-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥507m2018-02-01 → 2019-01-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥174m2022-02-01 → 2023-01-31StandaloneIncome before income taxes
Profit before tax¥2.0bn2021-02-01 → 2022-01-31StandaloneIncome before income taxes
Net income−¥122m2022-02-01 → 2023-01-31StandaloneProfit loss
Net income¥1.4bn2021-02-01 → 2022-01-31StandaloneProfit loss
Net income¥128m2020-02-01 → 2021-01-31dStandaloneNet income loss (5-year summary)
Net income¥68m2019-02-01 → 2020-01-31dStandaloneNet income loss (5-year summary)
Net income¥633m2018-02-01 → 2019-01-31dStandaloneNet income loss (5-year summary)
Total assets¥8.1bnat 2023-01-31StandaloneAssets
Total assets¥8.5bnat 2022-01-31StandaloneAssets
Total assets¥6.0bnat 2021-01-31dStandaloneTotal assets (5-year summary)
Total assets¥4.9bnat 2020-01-31dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2019-01-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.8bnat 2023-01-31StandaloneLiabilities
Total liabilities¥4.2bnat 2022-01-31StandaloneLiabilities
Net assets / equity¥4.3bnat 2023-01-31StandaloneNet assets
Net assets / equity¥4.3bnat 2022-01-31StandaloneNet assets
Net assets / equity¥2.6bnat 2021-01-31dStandaloneNet assets
Net assets / equity¥2.6bnat 2020-01-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.6bnat 2019-01-31dStandaloneNet assets (5-year summary)
Cash and deposits¥980mat 2023-01-31StandaloneCash and deposits
Cash and deposits¥1.5bnat 2022-01-31StandaloneCash and deposits
EPS (basic)¥-13.872022-02-01 → 2023-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥163.932021-02-01 → 2022-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.582020-02-01 → 2021-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.312019-02-01 → 2020-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥76.552018-02-01 → 2019-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥161.212021-02-01 → 2022-01-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥76.542018-02-01 → 2019-01-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥202022-02-01 → 2023-01-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥162021-02-01 → 2022-01-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥162020-02-01 → 2021-01-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥162019-02-01 → 2020-01-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥152018-02-01 → 2019-01-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥485.62at 2023-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥493.01at 2022-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥315.66at 2021-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥310.89at 2020-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥318.8at 2019-01-31dStandaloneNet assets per share (5-year summary)
Equity ratio53.0%at 2023-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.0%at 2022-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio43.4%at 2021-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.9%at 2020-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.6%at 2019-01-31dStandaloneEquity to asset ratio (5-year summary)
ROE-2.8%2022-02-01 → 2023-01-31StandaloneRate of return on equity (5-year summary)
ROE40.3%2021-02-01 → 2022-01-31StandaloneRate of return on equity (5-year summary)
ROE5.0%2020-02-01 → 2021-01-31dStandaloneRate of return on equity (5-year summary)
ROE2.6%2019-02-01 → 2020-01-31dStandaloneRate of return on equity (5-year summary)
ROE25.5%2018-02-01 → 2019-01-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,990,200at 2023-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,750,400at 2022-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,355,600at 2021-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,355,600at 2020-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,355,600at 2019-01-31dStandaloneTotal number of issued shares (5-year summary)
Employees80at 2023-01-31StandaloneNumber of employees
Employees68at 2022-01-31StandaloneNumber of employees
Employees67at 2021-01-31dStandaloneNumber of employees
Employees67at 2020-01-31dStandaloneNumber of employees
Employees61at 2019-01-31dStandaloneNumber of employees

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

Segments · 35
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2022-02-01 → 2023-01-31¥2m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2023-01-3121 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2022-02-01 → 2023-01-31¥216m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2022-02-01 → 2023-01-31¥216m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2022-02-01 → 2023-01-31¥49m
Plant Dismantlingreportable segmentdepreciation2022-02-01 → 2023-01-31¥28m
Plant Dismantlingreportable segmentemployeesat 2023-01-3177 pure
Plant Dismantlingreportable segmentrevenue2022-02-01 → 2023-01-31¥5.2bn
Plant Dismantlingreportable segmentrevenue external2022-02-01 → 2023-01-31¥5.2bn
Plant Dismantlingreportable segmentsegment profit2022-02-01 → 2023-01-31¥840m
—segment totaldepreciation2022-02-01 → 2023-01-31¥28m
—segment totalrevenue2022-02-01 → 2023-01-31¥5.2bn
—segment totalrevenue external2022-02-01 → 2023-01-31¥5.2bn
—segment totalsegment profit2022-02-01 → 2023-01-31¥840m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-02-01 → 2023-01-31¥30m
Total Of Reportable Segments And Otherssegment totalrevenue2022-02-01 → 2023-01-31¥5.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-02-01 → 2023-01-31¥5.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-02-01 → 2023-01-31¥890m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2021-02-01 → 2022-01-31¥2m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2021-02-01 → 2022-01-31¥230m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2021-02-01 → 2022-01-31¥230m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2021-02-01 → 2022-01-31¥56m
Plant Dismantlingreportable segmentdepreciation2021-02-01 → 2022-01-31¥131m
Plant Dismantlingreportable segmentrevenue2021-02-01 → 2022-01-31¥5.7bn
Plant Dismantlingreportable segmentrevenue external2021-02-01 → 2022-01-31¥5.7bn
Plant Dismantlingreportable segmentsegment profit2021-02-01 → 2022-01-31¥1.3bn
—segment totaldepreciation2021-02-01 → 2022-01-31¥131m
—segment totalrevenue2021-02-01 → 2022-01-31¥5.7bn
—segment totalrevenue external2021-02-01 → 2022-01-31¥5.7bn
—segment totalsegment profit2021-02-01 → 2022-01-31¥1.3bn
Total Of Reportable Segments And Otherssegment totaldepreciation2021-02-01 → 2022-01-31¥133m
Total Of Reportable Segments And Otherssegment totalrevenue2021-02-01 → 2022-01-31¥6.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-02-01 → 2022-01-31¥6.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-02-01 → 2022-01-31¥1.4bn
Plant Dismantlingreportable segmentemployeesat 2023-01-3164 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,421
ItemContextValueUnit
Total assets (5-year summary)CurrentYearInstant8427659000JPY
Net assets per share (5-year summary)Prior4YearInstant317.49
Net assets per share (5-year summary)Prior3YearInstant308.57
Net assets per share (5-year summary)Prior2YearInstant315.08
Net assets per share (5-year summary)Prior1YearInstant493.97
Net assets per share (5-year summary)CurrentYearInstant493.05
Basic earnings loss per share (5-year summary)Prior4YearDuration75.25
Basic earnings loss per share (5-year summary)Prior3YearDuration7.29
Basic earnings loss per share (5-year summary)Prior2YearDuration17.33
Basic earnings loss per share (5-year summary)Prior1YearDuration165.48
Basic earnings loss per share (5-year summary)CurrentYearDuration-7.33
Diluted earnings per share (5-year summary)Prior4YearDuration75.24
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration162.73
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.572
Equity to asset ratio (5-year summary)Prior3YearInstant0.514
Equity to asset ratio (5-year summary)Prior2YearInstant0.430
Equity to asset ratio (5-year summary)Prior1YearInstant0.476
Equity to asset ratio (5-year summary)CurrentYearInstant0.518
Rate of return on equity (5-year summary)Prior4YearDuration0.238
Rate of return on equity (5-year summary)Prior3YearDuration0.023
Rate of return on equity (5-year summary)Prior2YearDuration0.056
Rate of return on equity (5-year summary)Prior1YearDuration0.406
Rate of return on equity (5-year summary)CurrentYearDuration-0.015
Price earnings ratio (5-year summary)Prior4YearDuration18.70
Price earnings ratio (5-year summary)Prior3YearDuration163.37
Price earnings ratio (5-year summary)Prior2YearDuration96.25
Price earnings ratio (5-year summary)Prior1YearDuration7.67
Price earnings ratio (5-year summary)CurrentYearDuration-
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration1753846000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-153747000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-108653000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration537849000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-354780000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration298019000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-2543462000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-101058000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-32785000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-515154000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-777072000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration1604685000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration638160000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration250046000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration85305000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant2031202000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant938677000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant1367126000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant2122236000JPY

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 24 of 24 passed
balance sheet identityconsolidated 2022-01-31pass rounding
balance sheet identityconsolidated 2023-01-31pass rounding
balance sheet identitynon_consolidated 2022-01-31pass rounding
balance sheet identitynon_consolidated 2023-01-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-01-31pass
statement vs summary · net assetsconsolidated 2022-01-31pass
statement vs summary · net assetsconsolidated 2023-01-31pass
statement vs summary · net assetsnon_consolidated 2021-01-31pass
statement vs summary · net assetsnon_consolidated 2022-01-31pass
statement vs summary · net assetsnon_consolidated 2023-01-31pass
statement vs summary · net income attributable to parentconsolidated 2021-02-01/2022-01-31pass
statement vs summary · net income attributable to parentconsolidated 2022-02-01/2023-01-31pass
statement vs summary · operating cash flowconsolidated 2021-02-01/2022-01-31pass
statement vs summary · operating cash flowconsolidated 2022-02-01/2023-01-31pass
statement vs summary · revenueconsolidated 2021-02-01/2022-01-31pass
statement vs summary · revenueconsolidated 2022-02-01/2023-01-31pass
statement vs summary · revenuenon_consolidated 2021-02-01/2022-01-31pass
statement vs summary · revenuenon_consolidated 2022-02-01/2023-01-31pass
statement vs summary · total assetsconsolidated 2022-01-31pass
statement vs summary · total assetsconsolidated 2023-01-31pass
statement vs summary · total assetsnon_consolidated 2022-01-31pass
statement vs summary · total assetsnon_consolidated 2023-01-31pass